Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

G. BECH HANSEN A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   2.2% 0.5% 0.9% 0.6% 0.5% 0.6% 11.1% 10.9%   Credit score (0-100)   68 99 89 96 99 97 5 5   Credit rating   BBB AA A A AA A B B   Credit limit (kDKK)   0.5 1,308.3 1,052.5 1,365.0 1,502.0 1,479.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,186 12,831 13,011 13,421 12,517 12,115 0.0 0.0   EBITDA   2,495 2,939 2,673 2,477 2,430 1,561 0.0 0.0   EBIT   2,155 2,593 2,305 2,088 2,081 1,280 0.0 0.0   Pre-tax profit (PTP)   2,103.9 2,432.4 2,151.4 1,799.6 1,906.8 1,086.0 0.0 0.0   Net earnings   1,639.0 1,839.8 1,670.4 1,377.0 1,418.5 842.8 0.0 0.0   Pre-tax profit without non-rec. items   2,104 2,432 2,151 1,800 1,907 1,086 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   4,847 4,618 4,331 4,047 3,745 5,247 0.0 0.0   Shareholders equity total   7,659 8,799 9,369 10,520 11,689 12,281 11,531 11,531   Interest-bearing liabilities   9,038 5,523 5,168 6,263 8,552 9,772 0.0 0.0   Balance sheet total (assets)   29,521 23,500 28,115 27,707 24,988 30,510 11,531 11,531   Net Debt   9,011 4,248 3,297 6,262 8,544 9,766 -11,531 -11,531     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   12,186 12,831 13,011 13,421 12,517 12,115 0.0 0.0   Gross profit growth   0.3% 5.3% 1.4% 3.1% -6.7% -3.2% -100.0% 0.0%   Employees   24 26 25 25 23 23 0 0   Employee growth %   4.3% 8.3% -3.8% 0.0% -8.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29,521 23,500 28,115 27,707 24,988 30,510 11,531 11,531   Balance sheet change%   14.4% -20.4% 19.6% -1.5% -9.8% 22.1% -62.2% 0.0%   Added value   2,494.7 2,939.4 2,673.0 2,477.5 2,470.1 1,560.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -381 -576 -655 -674 -651 1,222 -5,247 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   17.7% 20.2% 17.7% 15.6% 16.6% 10.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.3% 10.1% 9.1% 7.6% 8.0% 4.7% 0.0% 0.0%   ROI %   15.8% 16.9% 15.3% 13.1% 11.4% 6.2% 0.0% 0.0%   ROE %   23.6% 22.4% 18.4% 13.8% 12.8% 7.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   25.9% 37.4% 33.3% 38.0% 46.8% 40.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   361.2% 144.5% 123.3% 252.8% 351.6% 625.8% 0.0% 0.0%   Gearing %   118.0% 62.8% 55.2% 59.5% 73.2% 79.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.4% 3.7% 5.5% 2.7% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.3 0.3 0.3 0.5 0.0 0.0   Current Ratio   1.5 2.1 1.8 1.9 2.3 1.7 0.0 0.0   Cash and cash equivalent   27.8 1,275.0 1,871.4 0.8 8.1 6.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   8,299.7 10,033.1 10,859.7 11,010.4 12,125.2 10,438.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   104 113 107 99 107 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   104 113 107 99 106 68 0 0   EBIT / employee   90 100 92 84 90 56 0 0   Net earnings / employee   68 71 67 55 62 37 0 0